Ultra Botanica LLC
How we got $3.5M
Based on its 15 employees and its payroll, both reported for PPP in 2020 and brought up to date.
What we know
Estimated value over time
▲ 5% since 2020Today's estimate scaled by the headcount reported each year and that year's prices. A trend, not a record of past sale values.
Compared with similar businesses nearby
| Business | Est. revenue | Distance |
|---|---|---|
| ULTRA BOTANICA LLC this business | $4.9M | — |
| AMERI-KAL LLC Oklahoma City · 16 employees | $9.8M | 2.1 mi |
| PRIVATE LABEL SUPPLEMENTS, LLC Oklahoma City · 35 employees | $15.0M | 2.2 mi |
| HOME CARE PHARMACY, INC. Oklahoma City · 1 employees | $1.2M | 5.2 mi |
| QUALITY SUPPLEMENT MANUFACTURING INC Bethany · 51 employees | $23.0M | 7.5 mi |
| RTPR, LLC Edmond · 139 employees | $59.3M | 11.0 mi |
| IMMUNO-MYCOLOGICS, INC. Norman · 82 employees | $62.4M | 17.0 mi |
The full calculation
| Employees reported to the SBA | 15 |
| Revenue from headcount (employees × revenue per employee for companies this size) | $6.2M |
| Revenue from PPP payroll (payroll ÷ payroll's share of revenue for companies this size) | $2.9M |
| Estimate: the two combined (geometric mean) | $4.9M |
| EBITDA margin (industry, adjusted for size) | 13% |
| EBITDA = revenue × margin | $628K |
Figures are shown toward the upper part of their range rather than at its middle.
Brought up to date assuming revenue has grown 8% a year since 2020, when the PPP figures were reported; included above.
| Estimated value = EBITDA × typical sale multiple | $3.5M |
| Multiple for this size and industry | 5.6× |
| Value range | $1.9M – $4.8M |
| Revenue range | $3.2M – $5.5M |
| EBITDA range | $413K – $717K |
| Industry (NAICS) | Medicinal and Botanical Manufacturing (325411) |
Low confidence: the employee-based and payroll-based estimates differ by more than 2×.
EBITDA margin: from IRS tax returns of S corporations in this industry (2019–2022), adjusted for company size: smaller companies typically run higher margins. EBITDA here is after owners' salaries.
Benchmarks: US Economic Census 2022. PPP loans were sized on 2019–2020 payroll, so figures reflect that period. These are statistical estimates, not reported financials. Full methodology
People & advisors
Advisors
- BankingCrossFirst BankPPP / SBA lender
From the company's own website and public filings (DOL Form 5500, IRS Form 990, SBA). Roles are as stated there and may be out of date.
Banking relationships
| CrossFirst Bank PPP 2020 | All 299 borrowers → |
From PPP and SBA loan records, which name the bank but not the individual banker.
PPP loans
| Approved | Draw | Amount | Jobs |
|---|---|---|---|
| 4/8/2020 | first | $72K | 15 |
About Ultra Botanica LLC
Ultra Botanica LLC is a medicinal and botanical manufacturing company in Oklahoma City, Oklahoma. Its estimated annual revenue is about $4.9M, with roughly $628K of EBITDA. It has about 15 employees. Its estimated business value is $3.5M (likely range $1.9M–$4.8M).
Common questions
- Who owns Ultra Botanica LLC?
- The owner of Ultra Botanica LLC isn't in public records we've found yet. If you own or run the business, you can add or correct its details on SeeBITDA.
- How much revenue does Ultra Botanica LLC make?
- SeeBITDA estimates Ultra Botanica LLC's annual revenue at about $4.9M (likely between $3.2M and $5.5M), based on public records such as its PPP loan and retirement-plan filings, brought up to 2026.
- What is Ultra Botanica LLC worth?
- About $3.5M, roughly 5.6× its estimated EBITDA of $628K, typical for a medicinal and botanical manufacturing company its size. Likely range: $1.9M–$4.8M.
- How many employees does Ultra Botanica LLC have?
- About 15, as reported on its PPP loan.